EN DE

Samsung SDS Co (018260) Fair Value & Analysis

Technology · KR · Market cap 15.4T KRW

SS Samsung SDS Co 018260 · KO
Price232,500 KRW
Fair Value196,390 KRW
Upside-15.5%
Quality57/100
Watch Samsung SDS Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.6% net margin
Low debt · generates free cash flow
1.60% dividend yield
Mixed vs. peers (4/10)
Narrow moat 38/100
Evidence: High Range 142,985 KRW – 245,487 KRW Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 20 days ago

Share price +13.4% over the past month.

A solid business, but screening 16% overvalued on our models.

What matters now

  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from 142,985 KRW (bear) to 245,487 KRW (bull), base 196,390 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 57/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

362,000 KRW 104,051 KRW Fair Value 196,390 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 104,051 KRW – 362,000 KRW · fair‑value band 142,985 KRW – 245,487 KRW · the 232,500 KRW price screens above the 196,390 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Samsung SDS Co (018260) currently trades at 232,500 KRW, while our model-based Fair Value estimate is 196,390 KRW, implying the stock looks roughly 15.5% overvalued today. We read business quality at 57/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Samsung SDS Co generated revenue of 13.8T KRW at a net margin of 4.6%. Revenue declined 3.9% year over year. It earns a return on equity of 6.6%. Fundamentals as of Jul 18, 2026

Our scenario range runs from 142,985 KRW (bear case) to 245,487 KRW (bull case); at 232,500 KRW, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 40% below its 52-week high and 76% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -25% fair-value upside, at -16%, 018260 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 150,145 KRW 212,058 KRW 303,222 KRW 80
Residual Income 107,506 KRW 115,270 KRW 133,181 KRW 76
Rev-Margin DCF 133,576 KRW 196,762 KRW 267,074 KRW 74
All 26 models by family
DCF Models
FCF DCF 146,692 KRW 214,458 KRW 319,552 KRW 38
Owner Earnings 174,615 KRW 257,333 KRW 385,618 KRW 31
5Y Revenue Exit 133,576 KRW 195,976 KRW 273,971 KRW 39
5Y EBITDA Exit 179,783 KRW 280,318 KRW 395,330 KRW 41
5Y P/E Exit 149,082 KRW 224,280 KRW 301,056 KRW 38
10Y Revenue Exit 133,608 KRW 191,885 KRW 266,725 KRW 36
10Y EBITDA Exit 166,934 KRW 251,014 KRW 359,382 KRW 37
10Y P/E Exit 147,109 KRW 211,728 KRW 287,404 KRW 35
Earnings-Based
Graham-Dodd 66,772 KRW 182,424 KRW 239,252 KRW 54
Lynch FV 36,087 KRW 51,552 KRW 67,018 KRW 50
PEG = 1.0 36,087 KRW 51,552 KRW 67,018 KRW 46
EPV 131,517 KRW 151,170 KRW 168,638 KRW 59
Dividend Discount
Gordon GGM 28,992 KRW 63,293 KRW 106,494 KRW 70
DDM Multi-Stage 28,992 KRW 46,260 KRW 65,471 KRW 61
Multiples
P/E Multiple 147,292 KRW 196,390 KRW 245,487 KRW 63
P/S Multiple 125,198 KRW 166,931 KRW 208,664 KRW 58
P/B Multiple 125,198 KRW 166,931 KRW 208,664 KRW 55
EV/EBIT 187,199 KRW 242,880 KRW 298,561 KRW 53
EV/EBITDA 220,209 KRW 286,894 KRW 353,579 KRW 54
EV/Revenue 132,755 KRW 181,012 KRW 229,269 KRW 43
Asset-Based
NCAV (Graham) 64,099 KRW 85,892 KRW 128,198 KRW 50
Growth DCF
Growth DCF 150,145 KRW 212,058 KRW 303,222 KRW 80
Rev-Margin DCF 133,576 KRW 196,762 KRW 267,074 KRW 74
Economic Profit
Residual Income 107,506 KRW 115,270 KRW 133,181 KRW 76
ROIC Compounder 132,307 KRW 161,944 KRW 199,536 KRW 72
Growth Earnings
Growth-Adj P/E 117,161 KRW 167,373 KRW 217,585 KRW 68

Widest divergence: DCF Models (214,458 KRW) versus Dividend Discount (46,260 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 13.8T KRW
Revenue growth (YoY) -3.9%
Net margin 4.6%
Return on equity 6.6%
Free cash flow 844B KRW FY2025
Operating margin 2.3%
More key figures
Dividend yield 1.6%
EPS growth (YoY) -56.3%

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 64 · Market factors (momentum, volatility) 50

Profitability 44
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 52
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 21
Calm price path (market factor)
Momentum 68
Price trend over the last 3–12 months (market factor)
52W Momentum 51
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Samsung SDS Co., Ltd. provides cloud and digital logistics platform-based logistics services in South Korea, the America, Europe, Asia, Africa, and China. It operates in IT Service and Logistics.

Full company description

Samsung SDS Co., Ltd. provides cloud and digital logistics platform-based logistics services in South Korea, the America, Europe, Asia, Africa, and China. It operates in IT Service and Logistics. The IT Service segment offers IT consulting, IT system design and development, system integration, information system operation and maintenance, data centers, and network service outsourcing solutions. The Logistics segment provides global logistics services, such as supply chain and logistics consulting and solutions. It offers cloud transformation, management, and infrastructure, as well as network and security solutions. The company also provides artificial intelligence (AI) services, such as FabriX, an automated data lake management platform; Brightics Machine Learning, an AI-based data analysis platform; Brightics Data Hub, a distributed data platform; and Brightics AI Accelerator, an AutoML suite and AI consulting solution. In addition, it offers Brity Copilot, a generative AI-based collaboration solution; Brity Automation, an AI-driven Brity robotic process automation solution; Caidentia, an AI-powered procurement and N-tier supplier relationship management solution; manufacturing execution system, an unstructured data analysis platform; share space management and workplace book; and digital health solutions comprising remote patient monitoring and interactive patient care. Further, it provides enterprise mobility solutions, including zero touch mobility; managed mobility services; EMM (On-Prem), an enterprise solution that simplifies managing and setting up employees devices;); secure settings; Data Sweeper, a solution which helps in clearing application data; and Inertia, a solution that improves productivity and safety within warehouse operations, as well as enterprise solutions and digital transformations services. The company was incorporated in 1985 and is headquartered in Seoul, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Samsung SDS Co reported revenue of 13.9T KRW in FY2025 versus 13.6T KRW in FY2021, a compound +0.5%/yr. Reported net income was 760B KRW in FY2025, compounding +5.6%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
13.9T KRW
Latest YoY
+0.7%
Avg. growth/yr (3Y)
−6.9%
Avg. growth/yr (5Y)
+4.8%
Avg. growth/yr (15Y)
+8.1%
Revenue +0.5%/yr
FY21 13.6T KRW
FY22 17.2T KRW
FY23 13.3T KRW
FY24 13.8T KRW
FY25 13.9T KRW
Net income +5.6%/yr
FY21 611B KRW
FY22 1.1T KRW
FY23 693B KRW
FY24 757B KRW
FY25 760B KRW

018260 screens 16% overvalued. Compare with International Business Machines Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Samsung SDS Co Fair Value". https://www.fairvalue-calculator.com/stock/018260

Peer Group

Information Technology Services · 482 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 57 · Above median
Fair Value upside −16% · Below median
Return on equity (TTM) 7% · Below median
Return on assets 4% · Below median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 2% · Below median
Revenue growth -4% · Bottom 25%
Dividend yield (TTM) 1.6% · Below median

Valuation Multiples vs Information Technology Services median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 13 · sector 22
FUTURE 0 · sector 30
PAST 26 · sector 37
HEALTH 100 · sector 97
DIVIDEND 32 · sector 37

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Information Technology Services stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $235.92 $143.90 -39%
Accenture plc ACNN 2,460 MXN 250.95 MXN -90%
Infosys Limited INFY ₹1,156 ₹1,457 +26%
HCL Technologies Limited HCLTECH ₹1,204 ₹1,230 +2%
Wipro Limited WIPRO ₹178.43 ₹226.81 +27%
Tech Mahindra Limited TECHM ₹1,455 ₹1,086 -25%
Persistent Systems Limited PERSISTENT ₹5,059 ₹2,364 -53%
Hyundai Autoever Corporation 307950 393,000 KRW 133,088 KRW -66%
Coforge Limited COFORGE ₹1,541 ₹702.84 -54%
LG CNS Co 064400 71,100 KRW 116,932 KRW +64%

Compare Samsung SDS Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Samsung SDS Co (018260) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 196,390 KRW versus a price of 232,500 KRW, about −16% (overvalued).
What is the fair value of 018260?
Our model-based fair value for Samsung SDS Co is 196,390 KRW (as of Jul 18, 2026), built from audited fundamentals. The current price is 232,500 KRW.
What is the quality score of 018260?
Samsung SDS Co has a Quality Score of 57/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Samsung SDS Co (018260)?
Samsung SDS Co reported trailing-twelve-month revenue of about 13.8T KRW (latest available figure, as of Jul 18, 2026).
What is the net profit margin of 018260?
The net profit margin of Samsung SDS Co is about 4.6%, meaning it keeps roughly 4.6% of revenue as net income. Based on the latest reported figures.
Does Samsung SDS Co pay a dividend?
Samsung SDS Co currently shows a dividend yield of about 1.26% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Samsung SDS Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.